[KPSCB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 118.28%
YoY- 43.79%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 457,804 379,427 375,040 311,543 289,725 329,086 244,327 11.02%
PBT 13,646 16,984 11,770 9,415 6,356 7,814 4,844 18.82%
Tax -3,616 -2,690 2,318 -1,992 -1,171 -3,502 -733 30.44%
NP 10,030 14,294 14,088 7,423 5,185 4,312 4,111 16.01%
-
NP to SH 10,222 14,350 14,088 7,450 5,181 4,307 4,121 16.33%
-
Tax Rate 26.50% 15.84% -19.69% 21.16% 18.42% 44.82% 15.13% -
Total Cost 447,774 365,133 360,952 304,120 284,540 324,774 240,216 10.92%
-
Net Worth 190,118 177,596 147,655 147,563 143,596 135,321 132,049 6.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 190,118 177,596 147,655 147,563 143,596 135,321 132,049 6.25%
NOSH 147,827 147,827 147,655 147,563 148,037 145,507 138,999 1.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.19% 3.77% 3.76% 2.38% 1.79% 1.31% 1.68% -
ROE 5.38% 8.08% 9.54% 5.05% 3.61% 3.18% 3.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 310.63 258.51 254.00 211.13 195.71 226.16 175.77 9.94%
EPS 6.94 9.78 9.54 5.05 3.50 2.96 2.96 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.21 1.00 1.00 0.97 0.93 0.95 5.22%
Adjusted Per Share Value based on latest NOSH - 147,563
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 281.54 233.34 230.64 191.59 178.17 202.38 150.25 11.02%
EPS 6.29 8.82 8.66 4.58 3.19 2.65 2.53 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1692 1.0922 0.908 0.9075 0.8831 0.8322 0.8121 6.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.37 0.31 0.30 0.21 0.12 0.21 0.20 -
P/RPS 0.12 0.12 0.12 0.10 0.06 0.09 0.11 1.45%
P/EPS 5.33 3.17 3.14 4.16 3.43 7.09 6.75 -3.85%
EY 18.75 31.54 31.80 24.04 29.16 14.10 14.82 3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.30 0.21 0.12 0.23 0.21 5.52%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 22/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.37 0.32 0.34 0.22 0.13 0.18 0.30 -
P/RPS 0.12 0.12 0.13 0.10 0.07 0.08 0.17 -5.63%
P/EPS 5.33 3.27 3.56 4.36 3.71 6.08 10.12 -10.12%
EY 18.75 30.55 28.06 22.95 26.92 16.44 9.88 11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.34 0.22 0.13 0.19 0.32 -1.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment